IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	3.15 May 13,2025 11:28:00	3.17 May 13,2025 11:24:57
Today's Change( )	-0.03 (-0.94%)	-0.01 (-0.31%)
Open( )	3.24	3.19
Prev Close( )	3.18	3.18
Volume	90,835.00	269,443.00
Today's Range( )	3.24 - 3.15	3.22 - 3.14
52-Week Range( )	7.40 - 2.72	7.37 - 2.80
Buy (Size)	3.15(×12964)	3.15(×796)
Sell (Size)	3.17(×4825)	3.17(×1489)

Company Background


Incorporation Year	1999
Registered Office	Plot No 2/3 GIDC Ubkhal,Kukarwada Tal Vijapur, Mehsana, Gujarat-382830
Telephone	91-2763252384
Fax	91-2763252540
Chairman	Mona Shah
Managing Director	NA
Company Secretary	Hiral Patel
Auditor	Ashok Dhariwal & Co
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Non Executive Director	Dipali Manish Shah
Company Sec. & Compli. Officer	Hiral Patel
Independent Director	Hemang Shah
Chairperson	Mona Shah
Executive Director	Mahendra Shukla
Independent Director	Laxmi Jaiswal Adityabhai Jagdishbhai Joshi

Balance Sheet

Particulars (Sources Of Funds)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Share Capital	41.93	33.24	15.83	15.83	15.83	15.83
Reserves Total	15.43	-15.57	-47.29	-65.97	8.05	21.67
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	57.36	17.67	-31.46	-50.14	23.88	37.50
Secured Loans	11.50	27.50	29.25	57.19	64.99	64.99
Unsecured Loans	25.03	39.98	49.84	35.46	10.61	9.28
Total Debt	36.53	67.48	79.09	92.65	75.60	74.27
Other Liabilities	0.13	0.17	0.28	0.35	0.67	0.63
Total Liabilities	94.02	85.32	47.91	42.86	100.15	112.40
APPLICATION OF FUNDS :
Gross Block	72.06	71.63	58.25	58.23	58.16	58.01
Less : Accumulated Depreciation	50.62	47.09	37.50	33.83	29.29	23.75
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	21.44	24.54	20.75	24.40	28.87	34.26
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.01	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	12.72	7.82	14.95	11.98	25.08	33.29
Sundry Debtors	55.00	25.32	19.76	40.22	110.02	110.22
Cash and Bank Balance	0.32	28.64	0.33	0.16	0.36	0.32
Loans and Advances	18.84	9.46	8.46	8.33	7.99	10.45
Total Current Assets	86.88	71.24	43.49	60.70	143.45	154.29
Less : Current Liabilities and Provisions
Current Liabilities	39.14	35.13	39.05	71.54	83.65	85.45
Provisions	0.01	0.01	0.07	0.16	0.20	0.11
Total Current Liabilities & Provisions	39.15	35.14	39.12	71.70	83.85	85.56
Net Current Assets	47.73	36.09	4.38	-11.00	59.60	68.72
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	21.40	21.54	19.60	25.70	7.84	5.86
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	21.40	21.54	19.60	25.70	7.84	5.86
Other Assets	3.44	3.15	3.19	3.76	3.83	3.55
Total Assets	94.02	85.32	47.92	42.86	100.14	112.40
Contingent Liabilities	164.03	164.03	164.03	164.03	155.74	115.07

Profit and Loss

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	91.87	39.88	20.04	12.58	64.72	147.90
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	91.87	39.88	20.04	12.58	64.72	147.90
Other Income	4.35	7.00	14.11	0.23	8.75	6.69
Stock Adjustments	-1.71	-0.18	0.53	-8.31	-5.56	-1.62
Total Income	94.51	46.70	34.68	4.50	67.91	152.97
EXPENDITURE :
Raw Materials	79.28	38.14	19.02	15.03	53.46	132.82
Power & Fuel Cost	3.65	2.21	2.62	1.93	7.09	9.40
Employee Cost	1.32	1.04	2.62	2.16	4.59	6.11
Other Manufacturing Expenses	0.94	0.91	1.25	1.26	3.32	3.89
Selling & Administrative Expenses	1.39	1.31	1.21	0.90	3.49	3.17
Miscellaneous Expenses	0.04	0.13	3.39	64.87	0.14	5.86
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	86.63	43.75	30.11	86.15	72.08	161.24
Operating Profit	7.88	2.96	4.58	-81.64	-4.16	-8.27
Interest	0.01	0.33	0.54	6.17	5.96	6.60
Gross Profit	7.87	2.63	4.04	-87.81	-10.12	-14.87
Depreciation	3.52	2.92	3.67	4.54	5.54	6.65
Profit Before Tax	4.35	-0.29	0.37	-92.35	-15.66	-21.52
Tax	0.00	0.00	0.00	0.00	0.01	0.10
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.14	-1.94	6.00	-17.99	-1.98	-1.33
Reported Net Profit	4.21	1.65	-5.63	-74.37	-13.69	-20.30
Extraordinary Items	0.00	0.00	5.17	0.00	0.00	-5.67
Adjusted Net Profit	4.21	1.65	-10.80	-74.37	-13.69	-14.63
Adjustment below Net Profit	7.30	0.00	0.00	0.00	0.07	-0.32
P & L Balance brought forward	-122.97	-124.63	-119.00	-44.62	-31.01	-10.39
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	-111.47	-122.97	-124.63	-119.00	-44.62	-31.01
Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	0.10	0.05	-0.36	-4.70	-0.86	0.00
Earnings Per Share(Adj)-Unit Curr	0.10	0.05	-0.30	-3.88	-0.71	0.00
Book Value-Unit Curr	1.37	0.53	-1.99	-3.17	1.51	2.37
Book Value(Adj)-Unit Curr	1.37	0.53	-1.65	-2.62	1.24	1.96

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	41.46	35.89	48.54
Other Operating Income	0.00	0.00	0.00
Other Income	0.69	1.71	0.65
Total Income	42.15	37.61	49.19
Total Expenditure	38.76	33.94	45.78
PBIDT	3.39	3.67	3.41
Interest	0.00	0.02	0.00
PBDT	3.39	3.65	3.41
Depreciation	1.02	0.87	0.90
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.50	0.03	0.02
Reported Profit After Tax	3.86	2.74	2.48
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	3.86	2.74	2.48
EPS (Unit Curr.)	0.07	0.05	0.05
EPS (Adj) (Unit Curr.)	0.07	0.05	0.05
Calculated EPS (Unit Curr.)	0.07	0.05	0.04
Calculated EPS (Adj) (Unit Curr.)	0.07	0.05	0.04
Calculated EPS (Ann.) (Unit Curr.)	0.26	0.18	0.17
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.26	0.18	0.17
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	59.39	59.39	58.49
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
Public Shareholding (No. Of Shares)	0.00	0.00	0.00
Public Shareholding (% in Equity)	0.00	0.00	0.00
Pledged/Encumbered - No. of Shares	0.00	0.00	0.00
Pledged/Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Pledged/Encumbered - % in Total Equity	0.00	0.00	0.00
Non Encumbered - No. of Shares	0.00	0.00	0.00
Non Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Non Encumbered - % in Total Equity	0.00	0.00	0.00
PBIDTM(%)	8.18	10.23	7.03
PBDTM(%)	8.18	10.17	7.03
PATM(%)	9.31	7.63	5.11

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	1.39	0.00	0.00	0.00	2.44
Long Term Debt-Equity Ratio	1.32	0.00	0.00	0.00	0.20
Current Ratio	2.54	1.88	0.85	0.83	1.01
Fixed Assets	1.28	0.61	0.34	0.22	1.11
Inventory	8.95	3.50	1.49	0.68	2.22
Debtors	2.29	1.77	0.67	0.17	0.59
Interest Cover Ratio	436.00	0.12	-19.11	-13.97	-1.63
PBIDTM (%)	8.58	7.42	-33.18	-648.97	-6.43
PBITM (%)	4.75	0.10	-51.50	-685.06	-14.99
PBDTM (%)	8.57	6.59	-35.88	-698.01	-15.64
CPM (%)	8.41	11.46	-35.58	-555.09	-12.59
APATM (%)	4.58	4.14	-53.89	-591.18	-21.15
ROCE (%)	2.11	0.03	0.00	0.00	0.00
RONW (%)	2.72	3.02	0.00	0.00	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	3.50	2.88	3.08	52.68	37.26	43.45	182.91
Mar 2025	3.57	2.80	2.87	53.03	38.53	40.49	170.44
Feb 2025	4.24	3.20	3.34	61.11	43.38	47.12	198.36
Jan 2025	4.64	3.45	3.84	70.96	45.63	54.17	228.05
Share Prices Of 2024
Dec 2024	4.87	4.08	4.45	72.42	56.18	62.77	264.28
Nov 2024	5.40	4.11	4.51	77.31	57.10	62.66	263.78
Oct 2024	5.65	4.43	5.17	85.62	55.75	71.82	302.38
Sep 2024	6.05	4.92	5.20	84.05	68.35	72.24	304.14
Aug 2024	7.40	5.05	6.17	109.17	53.81	85.72	360.87
Jul 2024	5.55	3.76	5.09	60.75	32.60	50.70	213.44
Jun 2024	4.61	3.65	3.97	48.00	33.43	39.54	166.48
May 2024	4.58	3.54	4.43	47.16	32.34	44.13	185.77
Apr 2024	4.25	3.11	3.99	46.97	28.84	39.74	167.32
Mar 2024	4.20	2.90	3.04	44.45	28.09	30.28	127.48
Feb 2024	4.05	3.45	3.92	109.63	81.93	99.56	164.28
Jan 2024	5.25	3.97	4.03	136.73	92.02	102.36	168.89
Share Prices Of 2023
Dec 2023	5.50	3.10	4.30	161.75	77.24	109.21	180.20
Nov 2023	3.48	2.62	3.28	92.37	65.54	83.31	137.46
Oct 2023	3.05	2.51	2.63	78.76	60.16	66.80	110.22
Sep 2023	3.11	2.64	2.71	86.50	62.77	68.83	113.57

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
SEBI SCORES 2.0
Voluntary Freezing/Blocking Policy
Client Collateral Segregation & Monitoring
Online Account Closure
Vernacular Client Registration Documents -
Equity | Commodity

KRA Status and Validation

Contact

	303, New Delhi House, 27, Barakhamba Road, New Delhi-110001. CIN No. U74899DL1995PTC070418
	011-43074307-30 \| Fax: 011-43074315
Compliance Officers: Mr. Pravin Kumar Sinha (NSE, BSE & MCX)
	011-43074317
	compliance@integratedmaster.com
Mr. Gopal Singh Kathayat (CDSL & NSDL)
	011-43074310
	dp@integratedmaster.com
	Investor Grievance (IG): suggestions@integratedmaster.com

Risk Disclosure on Derivatives

9 out of 10 individual traders in equity Futures and Options Segment, incurred net losses.
On an average, loss makers registered net trading loss close to ₹ 50,000.
Over and above the net trading losses incurred, loss makers expended an additional 28% of net trading losses as transaction costs.
Those making net trading profits, incurred between 15% to 50% of such profits as transaction cost.

Source: SEBI study dated January 25, 2023 on "Analysis of Profit and Loss of Individual Traders dealing in equity Futures and Options (F&O) Segment", wherein Aggregate Level findings are based on annual Profit/Loss incurred by individual traders in equity F&O during FY 2021-22.

ATTENTION INVESTORS

The Stock Exchange, Mumbai is not in any manner answerable, responsible or liable to any person or persons for any acts of omission or commission, errors, mistakes and/or violation, actual or perceived, by us or our partners, agents, associates etc., of any of the Rules, Regulations, Bye-laws of the Stock Exchange, Mumbai, SEBI Act or any other laws in force from time to time.
The Stock Exchange, Mumbai is not answerable, responsible or liable for any information on this Website or for any services rendered by our employees, our servants, and us.

ATTENTION INVESTORS

URGENT !!

All clients are requested to update below 6 mandatory KYC at-tributes before 31st March, 2022 to avoid blocking of Trading Account and freezing of Demat Account

NAME
MOBILE NUMBER
COMPLETE ADDRESS (including Pin code if resident of India)
VALID EMAIL ID
PAN NUMBER
INCOME DETAILS

UPDATE NOW!

ATTENTION INVESTORS

URGENT !!

All clients are requested to ensure that their PAN Numbers are mapped with the Aadhar card for seamless Trading. As per Circular Ref No: NSE/ISC/49477 clients who do not have their PAN linked with Aadhar won't be able to trade post September 30,2021.

Know More

Integrated Master Securities Pvt Ltd: Member of NSE & BSE- SEBI Registration No-INZ000175931 | CDSL: Depository Services through Integrated Master Securities Pvt Ltd- SEBI Registration No: IN-DP-CDSL-97-2000 | NDSL: Depository Services through Integrated Master Securities Pvt Ltd- SEBI Registration No: IN-DP-499-2020 | MCX - SEBI Registration No-INZ000175931

Please read the Risk Disclosure Document prescribed by the Stock Exchanges carefully before investing. There is no assurance or guarantee of the returns. Investment in securities market are subject to market risk, read all the related documents carefully before investing.

ATTENTION INVESTORS:
1. Stock Brokers can accept securities as margin from clients only by way of pledge in the depository system w. e. f. September 01, 2020.
2. Update your email id and mobile number with your stock broker / depository participant and receive OTP directly from depository on your email id and/or mobile number to create pledge.
3. Check your securities / MF / bonds in the consolidated account statement issued by NSDL/CDSL every month
4. Prevent Unauthorized Transactions in your demat account. Update your Mobile Number / Email ID with Integrated Master Securities Pvt. Ltd. To receive alerts on your Registered Mobile for all debit and other important transactions in your demat account and information of your transactions directly from NSDL\CDSL on the same day. Issued in the interest of investors.
5. No need to issue cheques by investors while subscribing to IPO. Just write the bank account number and sign in the application form to authorise your bank to make payment in case of allotment. No worries for refund as the money remains in investor's account.

Designed, Developed and Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 42424.12
1153.74 2.80%

S&P 500 5865.06
184.15 3.24%

HANG SENG 23549.47
681.72 2.98%

NIKKEI 225 37650.80
147.47 0.39%

FTSE 100 8604.98
50.18 0.59%

NIFTY 24746.35
-178.35 -0.72%

× Ask Your Question